Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 33.77% first-year return on $20,790 initial cash invested.
33.77%
Cash On Cash
14.24%
Cap Rate
2.35
DSCR
$1,795
Rent
$585
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$99,000
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$20,790
Downpayment
20%
$19,800
Closing costs
1%
$990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,795
Total Expenses
$1,210
Mortgage P&I
28%
$500
Property Taxes
12%
$207
Home Insurance
2%
$35
HOA
0%
$0
Property Management
10%
$180
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0